Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value1.07
Growth Rate10.95%
DCF Multiplier17.05
Intrinsic Value18.19
Live Price43.74
Upside / Downside -58.41%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.84
Growth Rate13.72%
DCF Multiplier20.52
Intrinsic Value17.22
Live Price43.74
Upside / Downside -60.64%

DCF — Dividends

Base MetricDividends / Share
Base Value1.78
Growth Rate14.03%
DCF Multiplier20.95
Intrinsic Value37.31
Live Price43.74
Upside / Downside -14.69%

Projected FCF

6Y Avg FCF957,804,217.14
Growth Rate7.51%
Growth Multiple10.59
Intrinsic Value11.33
Live Price43.74
Upside / Downside -74.09%

Peter Lynch Fair Value

EPS (TTM)1.07
Growth Rate Used7.00%
PEG1.00
Fair Value7.49
Live Price43.74
Upside / Downside -82.88%

Graham Number

EPS (TTM)1.07
Tangible Book / Share3.39
Graham Number9.03
Live Price43.74
Upside / Downside -79.36%

Median Price-to-Sales Value

Revenue / Share (TTM)6.95
10Y Median PS Ratio3.94
Median PS Value 27.41
Live Price43.74
Price / Median PS -37.34%

Graham Formula Intrinsic Value

EPS (TTM)1.07
Growth Rate6.48%
Growth Multiplier17.79
AAA Bond Yield5.31%
Intrinsic Value 18.97
Live Price43.74
Upside / Downside -56.63%

Lynch Dividend Intrinsic Value

EPS (TTM)1.07
EPS Growth Rate6.48%
Dividend Yield1.94%
P/E Ratio41.01
Intrinsic Value 3.69
Live Price43.74
Upside / Downside -91.57%